Flat
TW11
2 beds
1 bath
Walpole Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-19,810
↘ -33%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
1%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £10,361 | £10,416 | £10,475 | £10,535 | £10,597 | £52,384 |
| Profit Before Tax | £-4,121 | £-4,082 | £-3,983 | £-3,881 | £-3,744 | £-19,810 |
| Profit After Tax | £-4,121 | £-4,082 | £-3,983 | £-3,881 | £-3,744 | £-19,810 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-4,119 | £-4,080 | £-83 | £3,081 | £5,520 | £319 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change